| Revenue | DKK 830K | -35% |
| EBITDA | DKK 462K | -6% |
| Net profit | DKK 321K | -5% |
| Total assets | DKK 985K | -46% |
| Equity | DKK 821K | -24% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.038 | 1.528 | 1.296 | 1.042 | 1.108 | 855 | 1.497 | 1.207 | 1.274 | 830 |
| Staff expenses | -1.041 | -893 | -918 | -850 | -751 | -725 | -748 | -739 | -781 | -369 |
| EBITDA | 961 | 635 | 378 | 191 | 357 | 130 | 748 | 468 | 494 | 462 |
| Depreciation & amort. | 59 | 65 | 50 | 16 | 15 | -27 | -19 | -30 | -55 | -43 |
| EBIT | 902 | 570 | 328 | 175 | 341 | 103 | 730 | 438 | 438 | 419 |
| Net financials | -59 | -8 | 1 | -3 | 19 | -19 | -3 | 4 | -7 | -6 |
| Profit before tax | 843 | 562 | 329 | 173 | 360 | 84 | 727 | 443 | 431 | 412 |
| Tax | 33 | 143 | 76 | 41 | 79 | 19 | 160 | 98 | 95 | 91 |
| Net profit | 810 | 419 | 253 | 132 | 281 | 65 | 567 | 345 | 336 | 321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.183 | 1.312 | 1.248 | 1.121 | 1.477 | 1.277 | 2.090 | 1.622 | 1.832 | 985 |
| Equity | 126 | 545 | 798 | 730 | 911 | 726 | 1.292 | 1.078 | 1.074 | 821 |
| Long-term debt | 227 | 69 | 0 | 0 | 0 | 0 | 0 | 17 | 47 | 0 |
| Short-term debt | 829 | 698 | 449 | 390 | 566 | 552 | 787 | 519 | 704 | 164 |
| Total debt | 1.057 | 767 | 449 | 390 | 566 | 552 | 787 | 536 | 751 | 164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2007 | — | — |
HN Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HN HOLDING, BILLUND ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Tang | Management | 0 companies |
| Helge Nissen | Management | 0 companies |
| Jytte Nissen | Board of Directors | 0 companies |
| Jens Heine Jensen | Board of Directors | 0 companies |
| Anders Møller Nielsen | Board of Directors | 0 companies |
| Ole Sindberg | Chairman | 0 companies |
| Pia Børsting | Chairman | 0 companies |